As of 2024-12-15, the Intrinsic Value of BYGGFAKTA GROUP Nordic HoldCo AB (BFG.ST) is
27.05 SEK. This BFG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.00 SEK, the upside of BYGGFAKTA GROUP Nordic HoldCo AB is
-48.00%.
The range of the Intrinsic Value is 11.01 - 109.74 SEK
27.05 SEK
Intrinsic Value
BFG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.01 - 109.74 |
27.05 |
-48.0% |
| DCF (Growth 10y) |
13.93 - 114.06 |
30.34 |
-41.7% |
| DCF (EBITDA 5y) |
25.66 - 36.54 |
30.70 |
-41.0% |
| DCF (EBITDA 10y) |
28.41 - 45.59 |
36.12 |
-30.5% |
| Fair Value |
2.76 - 2.76 |
2.76 |
-94.69% |
| P/E |
22.88 - 27.40 |
25.56 |
-50.8% |
| EV/EBITDA |
24.43 - 57.47 |
41.83 |
-19.6% |
| EPV |
22.92 - 40.51 |
31.71 |
-39.0% |
| DDM - Stable |
5.45 - 27.79 |
16.62 |
-68.0% |
| DDM - Multi |
8.63 - 35.34 |
14.01 |
-73.1% |
BFG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,207.91 |
| Beta |
-0.01 |
| Outstanding shares (mil) |
215.54 |
| Enterprise Value (mil) |
14,234.91 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.44% |
| Cost of Debt |
6.62% |
| WACC |
7.66% |